As of 2025-05-22, the Intrinsic Value of Hang Zhou Radical Energy-Saving Technology Co Ltd (300652.SZ) is 34.91 CNY. This 300652.SZ valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 82.66 CNY, the upside of Hang Zhou Radical Energy-Saving Technology Co Ltd is -57.80%.
The range of the Intrinsic Value is 24.25 - 65.37 CNY
Based on its market price of 82.66 CNY and our intrinsic valuation, Hang Zhou Radical Energy-Saving Technology Co Ltd (300652.SZ) is overvalued by 57.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 24.25 - 65.37 | 34.91 | -57.8% |
| DCF (Growth 10y) | 32.48 - 85.01 | 46.21 | -44.1% |
| DCF (EBITDA 5y) | 77.74 - 117.51 | 92.22 | 11.6% |
| DCF (EBITDA 10y) | 84.07 - 140.75 | 104.99 | 27.0% |
| Fair Value | 19.07 - 19.07 | 19.07 | -76.93% |
| P/E | 43.65 - 89.95 | 67.33 | -18.6% |
| EV/EBITDA | 29.48 - 53.08 | 37.23 | -55.0% |
| EPV | 5.13 - 7.07 | 6.10 | -92.6% |
| DDM - Stable | 10.64 - 38.87 | 24.75 | -70.1% |
| DDM - Multi | 21.97 - 64.15 | 32.94 | -60.1% |
| Market Cap (mil) | 8,481.74 |
| Beta | 1.76 |
| Outstanding shares (mil) | 102.61 |
| Enterprise Value (mil) | 8,462.35 |
| Market risk premium | 6.13% |
| Cost of Equity | 9.30% |
| Cost of Debt | 5.00% |
| WACC | 9.21% |